


| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
Growth YoY Revenue Growth YoY% | -47.1 | -30.0 | 118.8 | 16.7 | 63.9 | 68.6 | 71.4 | 71.4 | 1.7 | 0.0 | -11.7 | -10.0 |
| 1 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | -91.7 | 5.7 | -11.4 | -14.3 | -33.9 | 49.1 | -16.7 | -3.3 | -1.7 | 22.0 | -24.5 | -5.6 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 20.5 | -83.3 | 100.0 | 78.6 | 45.2 | 1,150.0 | 166.7 | 123.5 | -48.0 | -25.0 | -250.0 | |
NPM NPM% | -86.1 | 5.7 | 0.0 | -8.6 | -28.8 | 42.4 | -13.3 | 3.3 | 6.7 | 22.0 | -18.9 | -5.6 |
| -0.9 | 0.1 | 0.0 | -0.1 | -0.5 | 0.7 | -0.2 | 0.1 | 0.1 | 0.3 | -0.3 | -0.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 4 | 3 | 3 | 3 | 4 | 3 | 3 | 2 | 1 | 2 | 2 | 2 |
Growth Revenue Growth% | -47.9 | -12.9 | -10.0 | 4.7 | 14.6 | -12.0 | -7.0 | -25.8 | -39.6 | 24.3 | 45.0 | -5.2 |
| 4 | 3 | 3 | 2 | 3 | 10 | 2 | 3 | 2 | 2 | 2 | 2 | |
| 0 | 0 | 0 | 1 | 1 | -7 | 1 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 8.4 | 7.5 | 5.8 | 33.7 | 26.6 | -229.8 | 27.9 | -19.4 | -31.5 | -14.9 | 6.7 | -1.8 |
| 0 | 0 | 0 | 0 | 7 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | 0 | 7 | -1 | 1 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 0 | 5 | -1 | 1 | -1 | 0 | 0 | 0 | 0 |
Growth PAT Growth% | -152.0 | 130.3 | -103.3 | 8,295.8 | 2,438.7 | -112.0 | 249.8 | -163.4 | 28.8 | 52.8 | 221.4 | -82.7 |
NPM NPM% | -6.3 | 2.2 | -0.1 | 6.3 | 138.4 | -18.9 | 30.4 | -25.9 | -30.6 | -11.6 | 9.7 | 1.8 |
| -0.7 | 0.2 | 0.0 | -0.6 | 14.0 | -1.7 | 2.5 | -1.6 | -1.1 | -0.5 | 0.7 | 0.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Reserves ReservesCr | 0 | 0 | -4 | -4 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 |
| 47 | 46 | 41 | 44 | 37 | 36 | 36 | 37 | 36 | 36 | 29 | 29 | |
| 3 | 3 | 6 | 3 | 4 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | |
| 53 | 52 | 47 | 46 | 46 | 42 | 42 | 43 | 41 | 40 | 33 | 34 | |
| 28 | 28 | 27 | 32 | 32 | 29 | 28 | 29 | 27 | 19 | 19 | 19 | |
| 25 | 25 | 20 | 15 | 14 | 13 | 14 | 13 | 13 | 21 | 15 | 15 | |
| 53 | 52 | 47 | 46 | 46 | 42 | 42 | 43 | 41 | 40 | 33 | 34 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 1 | 1 | 1 | 11 | 0 | 0 | 0 | 0 | 0 | 2 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | |
| 0 | -1 | -1 | -2 | -10 | 0 | 0 | 0 | -1 | 0 | -7 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 1 | -1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 1 | 1 | 1 | 11 | 0 | 0 | 0 | 0 | 0 | 2 |
CFO To PAT CFO To PAT% | -156.1 | 1,572.2 | -52,883.3 | 500.5 | 213.6 | -39.6 | -16.3 | 38.3 | -83.3 | -83.3 | 696.3 |
CFO To EBITDA CFO To EBITDA% | 117.6 | 459.8 | 724.8 | 92.8 | 1,111.4 | -3.3 | -17.7 | 51.1 | -80.8 | -65.1 | 1,003.7 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 6 | 7 | 4 | 3 | 4 | 4 | 3 | 7 | 4 | 4 | 5 |
Price To Earnings Price To Earnings | 0.0 | 88.1 | 0.0 | 15.1 | 0.7 | 0.0 | 3.6 | 0.0 | 0.0 | 0.0 | 22.3 |
Price To Sales Price To Sales | 1.6 | 2.0 | 1.4 | 0.9 | 1.0 | 1.3 | 1.1 | 3.0 | 2.8 | 2.1 | 2.2 |
Price To Book Price To Book | 1.6 | 1.8 | -3.9 | -4.3 | 0.8 | 1.1 | 0.7 | 1.6 | 1.0 | 1.0 | 1.4 |
EV To EBITDA EV To EBITDA | 113.9 | 142.6 | 173.7 | 27.9 | 21.6 | -3.0 | 23.8 | -57.0 | -50.4 | -85.2 | 96.1 |
GPM GPM% | 74.8 | 96.0 | 96.7 | 97.3 | 90.3 | 96.2 | 100.4 | 92.5 | 106.3 | 98.1 | 98.3 |
OPM OPM% | 8.4 | 7.5 | 5.8 | 33.7 | 26.6 | -229.8 | 27.9 | -19.4 | -31.5 | -14.9 | 6.7 |
NPM NPM% | -6.3 | 2.2 | -0.1 | 6.3 | 138.4 | -18.9 | 30.4 | -25.9 | -30.6 | -11.6 | 9.7 |
ROCE ROCE% | 0.0 | -0.1 | -0.1 | 3.5 | 33.6 | -0.9 | 5.1 | -1.5 | -1.8 | -0.8 | 1.7 |
ROE ROE% | -6.3 | 1.9 | 0.3 | -43.8 | 110.2 | -15.2 | 18.6 | -13.3 | -10.5 | -5.2 | 6.0 |
ROA ROA% | -0.5 | 0.1 | 0.0 | 0.4 | 10.9 | -1.4 | 2.1 | -1.3 | -1.0 | -0.5 | 0.7 |